Ref No.

GOH/BOQ - 2021/22 - 57
Date: 29th Nov 2021

To,
Mr. Parth Raval
Sunadarvan,Ghodasar,Ahmedabad.

Sub. : Budgetary Estimate For Civil Work to be done at Sundarvan.

Aroma Interior Pvt. Ltd.
Address. 306/Goverdhan App.,Near Smruti mandir Road,Ghodashar Ahmedabad-380050.
Contact no. (Ph-+91-9925141253)
Email Id. contactaroma306@[Link]
Bill of Quantities for Premises at Sundarvan

Carpet Area ([Link].) 1,512.00

FINAL SUMMARY
[Link]. Item Amount ( Rs) Cost Per [Link].
I Civil & related works 14,65,692.00 969.37
II Plumbing & related works 1,76,220.00 116.55
III Carpentry and Interior work 2,32,055.00 153.48
IV Painting works 98,928.00 65.43
V Electrification and Allied Work 3,85,500.00 254.96
VI Additional Work - -
A TOTAL 23,58,395.00 1,559.79

Sr. No Particulars Qty Unit Price Amount (Rs.)

I CIVIL & RELATED WORKS

1 Demolition / Clearing Works

a Dismantling / Demolishing the following and carting
away the debris from the site and unloading at a
approved location as per statutory rules and
regulations.
i Existing brickwork and dado tiles with / without 1716.00 [Link]. 11.00 18,876.00
plaster
ii Existing flooring including bedding material 504.00 [Link]. 11.00 5,544.00
iii Existing Doors / Windows 5.00 Nos. 195.00 975.00
iv Dismantling of existing Sanitary wares & Plumbing 2.00 Nos. 936.00 1,872.00
Fittings
v Existing Electrical fittings and fixtures 504.00 [Link]. 2.00 1,008.00
vi Dismantling of existing RCC 6 " / 9" thk wall. 504.00 [Link]. 40.00 20,160.00

2 Construction of Masonry Walls

a Providing and erecting 115 mm thk , Half brick wall 1850.00 [Link] 84.00 1,55,400.00
(first class bricks) in cement and sand mortar 1:3 with
flush joint complete with material, labour, scaffolding,
curing etc. The rate to include Appling chicken mesh
at RCC to brickwork joints wherever required and RCC
stiffener at every 1 meter intervals in 1:2:4 concrete.
(Excluding plastering). The work to include cost for
lintels / sills in RCC required for Doors , windows,
openings etc.
b Same as 2(a) but 230mm thk ( Single brick wall) [Link] 132.00 0.00

3 R.C.C Works
a R.C.C work :Providing & casting in-situ reinforced 1080.00 [Link]. 389.00 4,20,120.00
cement concrete 225 mm thick for wall/columns/ as
per details/ drawings/ design( The rate to include cost
of re-baring/Hilti/drilling and joining with existing
beam or lintel including shuttering, steel , concrete,
inserts, cutout for ventilator, hacking, curing, bonding
chemical / slurry all complete, design and certification
from structural consultant. Grade of concrete to be
considered shall be M25 & steel to be considered as
12mm dia tor steel @150mm c/c both way in two
layers staggered by 75mm in both directions. The
thickness of walls to be 225 mm without plaster.
300mm x300mm RCC column to be provided near the
strong room door for mounting strong room door.

4 Plaster
a P/A 1:4 cement plaster with waterproofing compound 3040.00 [Link] 35.00 1,06,400.00
to brick/RCC work including scaffolding in single coat
of minimum 12 mm thick finished to receive Plaster of
Paris levelling coat.

b External Plaster in 1:3 with waterproofing compound 960.00 [Link] 43.00 41,280.00
to brick/RCC work up to 25mm thk including cost of
scaffolding up to 20'.

5 Waterproofing treatment
a P/A waterproofing treatment for toilets , pantry 860.00 [Link] 66.00 56,760.00
counter which includes cement plaster in 1:3 with
water proofing compound, finished with neat cement
in floor only up to 900mm ht dado and including
fillet/wata , curing as per India Waterproofing Co
method with a guarantee for 5 years.

6 Brick Bat Coba

a Proving and Laying brick bat coba up to 150mm thk in 170.00 [Link] 64.00 10,880.00
1:4 over the above waterproofing course including
finishing the top surface to receive the floor tiles as
per India Waterproofing Co. Measurements of floor
area shall only be considered for said works.(Toilet
area)

7 Plain Cement Concrete

a P/E Plain cement concrete of grade M -10 ( 1:3:6 ) 504.00 [Link] 44.00 22,176.00
including shuttering for levelling course for flooring
within the Bank Premise. The thickness may vary from
75mm to 125 mm as per requirement.

b Similar to above but for exterior works (As per site [Link] 43.00 0.00
condition.)

8 Flooring
a Vitrified Tile Flooring
i Proving and Laying 1000mm x 1000mm Vitrified floor 1160.00 [Link] 163.00 1,89,080.00
tiles of Somany (1st quality) over a 75 mm thk cement
mortar bedding (1: 4) as per the design. The joints
shall be kept up to 4 mm and filled with epoxy
grouting of approved shade. (Basic cost of tile up to
up to Rs. 110 /-Sq. ft).
ii Similar as 9_a_i but for providing and fixing 75mm 324.00 [Link] 56.00 18,144.00
high skirting/border.

b Anti-skid and anti-dust vitrified tile Flooring

i Proving and Laying 600mm x 600mm anti-skid and 210.00 [Link] 109.00 22,890.00
Anti-dust Vitrified floor tiles of H.R. Johnson-
Marbonite /Somany /Kajaria /Nitco/ RAK (1st quality)
over a 75 mm thk cement mortar bedding (1: 4) as
per the design including colour cement in joint to
matching shade. The joints shall be kept as thin as
possible should not exceeding 1 mm. (Basic cost of
tile upto Rs. 60 /-Sq. ft).

c Granite Flooring
i Supplying and laying 18 mm thk machine cut & 120.00 [Link] 290.00 34,800.00
machine polished Granite flooring (River Wash black
Granite), on a prefinished surface with 1:3 cement
sand mortar.(Basic cost of granite Rs 180 /[Link]). Rate
shall be inclusive of machine polishing edges in case of
protruding edges & groove if ordered. Measurement
for payment shall be as per laid area .

d POP covering on Flooring

i Providing & fixing 2mm thk. Bubble sheet for floor 1512.00 [Link]. 8.00 12,096.00
protection

e Wall Dado Tiles

i Proving and Laying Ceramic glaze Wall Tiles of size 714.00 [Link]. 84.00 59,976.00
300 x 200mm/ 450mm x 300mm (1st quality) of
approved make over a cement mortar bedding (1:4) as
per the pattern given including filling joint with colour
cement in matching shade. (Basic cost of tiles upto
Rs. 40/- [Link]).

9 Kitchen / Dining / Toilet Counter & Thresholds

a Providing & fixing 600mm deep pantry counter made 10.00 [Link] 2,032.00 20,320.00
out of 18mm thk black granite supported by 25mm
thk Kadappa to be fixed horizontally and vertically.
The cost to be included of the platform to have 75mm
wide granite fascia horizontally with molded edges as
per design. 100mm high granite band over dado level
to be provided. 75mm thk platform at floor level
inside the counter should be provided finished with
75mm high granite skirting from outside The cost to
include of making hole in the counter for fixing sink,
End verticals to be fixed made of Kadappa and
covered with granite to be provided as per the design.
(Basic Cost of black wash granite upto 180/- [Link]).
Cost of Storage, CP fittings, SS sink are not included.

b Providing & Laying 75 mm wide Black granite 15.00 [Link] 117.00 1,755.00
Threshold for Toilets & Pantry. (Basic Cost of black
granite upto Rs. 180/- [Link])

10 External Paving/Flooring/Window sill

a Providing and laying inter locking Paver blocks (heavy 36.00 [Link] 63.00 2,268.00
duty) in two or more shades by excavating the existing
surface by @ 150mm to 230mm and providing layer
for gravel over the entire area and covering the same
with a layer of graded sand limestone, screeding /
sinner to the required slope and providing primer
locking pave blocks. The rate is inclusive of PCC
(1:2:4) bed at the edges of the pattern as per site
conditions. (Basic cost of tiles upto Rs.33/- per sq.
ft.)
b Treads & risers of steps. Providing and laying in 500.00 [Link] 328.00 1,64,000.00
required position river wash granite slab 18mm thk
with machine cut and machine polish in CM 1:3 for
treads/ risers of steps. The rate is inclusive of full
rounded nosing for treads and 3 no's groove on treads
complete in all respect. ' The granite to be fixed with
adhesive in case the same is to be fixed on a plywood
surface. (Basic cost of river wash granite Rs. 160/-
[Link].)
 c Sill & jambs to windows / Doors. Providing and laying 24.00 [Link] 195.00 4,680.00
in required positions granite, slab 12 mm thk (Single
piece), of approved make & colour with machine, cut
and machine polish up to 145mm wide ; in cement
mortar of 1:3 for sills and jambs of windows .The rate
is inclusive of full rounded molding at the edges from
inside. (Basic cost of black granite up to Rs. 180/-
[Link].)
d Sill & jambs to windows / [Link] and 204.00 [Link] 312.00 63,648.00
laying in required positions black granite of
18mm thk. Upto 2100mm in length (double
piece), of approved make & colour with machine,
cut and machine polish up to 150mm wide ; in
cement mortar of 1:3 for sills and jambs of
windows .The rate is inclusive of full rounded
moulding at the edges from inside. (Basic cost of
black granite up to Rs. 180/- [Link].)

11 Anti Termite Treatment

a Carrying out Pest control and ant-termite treatment 1512.00 [Link]. 7.00 10,584.00
by appointing specialized agency ( Agency : PCI / Hi-
care)* for the premises with one year guarantee.
Mode of measurement shall be on carpet area. A
certificate of guarantee to be submitted by the vendor
along with hand over document.

Total Cost of Civil & related works 14,65,692.00

Sr. No Particulars Qty Unit Price Amount (Rs.)

II Plumbing WORKS
1 Plumbing
a Internal concealed plumbing works for water supply, 2.00 Lumpsum per 12,895.00 25,790.00
drainage and related works per toilet comprising of toilet
wash basin, WC, urinals etc. all complete. Bathroom

b Internal concealed plumbing works for water supply, 2.00 Lumpsum per 11,189.00 22,378.00
drainage and related works per toilet comprising of toilet
wash basin, WC etc. all complete. Toilet

c Supply fixing and installation of Concealed stop cocks 1.00 Nos. 1,092.00 1,092.00
( Make Jaguar Continental Series ) to be provided
only at the entry point of plumbing lines within the
toilets / Bathroom
d Internal Plumbing work for kitchen. Water supply and 2.00 Lumpsum 4,781.00 9,562.00
drainage points for sink.
e Supply & fixing of Nahani trap ( Make : Nathani , 6.00 Nos. 1,053.00 6,318.00
Seko ) with Stainless Steel Chili trap mesh on it.

2 Sanitary wares ( Pure white colour )

a Providing and fixing first quality European Water 2.00 Nos. 13,139.00 26,278.00
closet of (make : Hindware / Parryware or as
approved by Client ) including conceal flush tank,
seat cover, connection pipe and chair bracket. All
complete as per design and specifications.

b Wash Basin 4.00 Nos. 2,810.00 11,240.00

c Provideing and fixing divider plate (make : Hindware/ 3.00 Nos. 1,912.00 5,736.00
Parryware or as approved by Client. )
d Providing and fixing Pantry staintless steel sink of size 1.00 Nos. 3,513.00 3,513.00
18" x 16" (make : Nirali or as approved by Client ).
cost including waste coupling & connection pipe etc.
all required to complete the work and make it
functional. All complete as per design and
specifications.

3 Plumbing Fittings
a Providing and fixing heavy duty pillar cock 4.00 Nos. 917.00 3,668.00
manufactured by M/s. Jaguar continental series or as
approved by Client as exception all complete as per
standard specifications and as directed by the
Architect including heavy duty C.P. Water connectors.

b Providing and fixing heavy duty stopcock with flange 2.00 Nos. 1,039.00 2,078.00
manufactured by M/s. Jaguar continental series or as
approved by Client (15 mm dia / 20 mm dia.) all
complete as per standard specifications and as
directed by the Architect.
c Providing and fixing heavy duty 15 mm dia C.P. brass 2.00 Nos. 902.00 1,804.00
short body bibcock (two in one) with flange of
approved manufacturer such M/s. Jaguar continental
series or as approved by Client all complete as per
standard specifications and as directed by the in -
Charge.

d providing and fixing of heavy duty bottle trap 4.00 Nos. 1,206.00 4,824.00
manufactured by M/s. Jaguar continental series or as
approved by Client.
e Providing and fixing hand type Jet Spray with 2.00 Nos. 1,014.00 2,028.00
adjustable nozzle and push type valve and inlet
flexible water connection in the toilet manufactured
by M/s. Jaguar continental series or as approved by
Client.
f Providing and fixing heavy duty 15 mm dia C.P. brass 12.00 Nos. 624.00 7,488.00
angle cock with flange of approved manufacturer such
M/s. Jaguar continental series or as approved by
Client all complete as per standard specifications and
as directed by the in - Charge.

g Providing and fixing heavy duty sink cock with flange 1.00 Nos. 1,192.00 1,192.00
for pantry manufactured by M/s. Jaguar continental
series or as approved by Client as exception all
complete as per standard specifications and as
directed by the Architect including heavy duty C.P.
Water connectors.
 4 External plumbing works.
a Providing & laying UPVC pipes with screwed sockets,
joints, and necessary pvc fittings such as socket,
elbows, bends, tees etc., including making/ drilling
holes in walls/ slabs and remaking good the damages
in original conditions. The rate is inclusive of
necessary scaffolding ( Make : Astral / Precision /
Prince )
i 15mm dia 40.00 [Link] 88.00 3,520.00
ii 20mm dia 30.00 [Link] 106.00 3,180.00
iii 25mmdia 25.00 [Link] 122.00 3,050.00
iv 40mmdia 25.00 [Link] 153.00 3,825.00
b Supplying and fixing of PVC Pipe of SWR Grade of
approved company including all necessary fitting fixed
with GI Clamp making necessary holes in valets,
refilling the same with concrete making good the
damaged portions with matching plaster complete in
all respects. The rate is inclusive of scaffolding. (
Make : Astral / Precision / Prince )

i 2" dia 30.00 [Link] 94.00 2,820.00

ii 4" dia 25.00 [Link] 151.00 3,775.00
iii 6" dia 35.00 [Link] 159.00 5,565.00
c Providing and fixing 23cm x 23cm salt glazed stone 2.00 Nos. 2,830.00 5,660.00
ware gutty trap in cm (1:4:8) outside the building
including connecting salt glazed stone ware pipes and
mount out of brick masonry finished with cement
plaster from inside & out side covered with CI/RCC
cover. Complete in all respect.

d Providing & constructing brick masonry chamber of 2.00 Nos. 4,918.00 9,836.00
size: 2'-0" x 1'-0" & 1-0" to 1'-6" in depth including 6"
thk CC (1:4:8) foundation, CC (1:2:4) channels, brick
masonry and in CM (1:6) & 20mm thk. plastering from
inside and out side in CM (1:3) , providing CI / RCC
cover (heavy duty ) with necessary arrangement for
lifting.

Total Cost of Plumbing & related works 1,76,220.00

Sr. No Particulars Qty. Unit Price Amount (Rs.)

III CARPENTRY AND INTERIOR WORKS

1 Doors
i Providing & fixing Solid Flush Door of 35mm thickness 14.00 Nos. 12,525.00 1,75,350.00
in laminate finish on both sides .Door to be mounted
on hinges and heavy duty to be provided including
Handles & necessary hardware fittings (Dorma make
hardware should be considered). The sizes of the
doors to be considered as under:
 2 Railing
a SS Railing
i Providing and fixing SS railing of 304 quality as per 20.00 [Link] 1,346.00 26,920.00
design for staircase/ramps etc.

3 Windows
a Supplying & fixing in position Aluminium extruder [Link] 234.00 0.00
sections of 16 gauge of approved Makes two track
sliding windows with outer frame made from section
overall size 62mm x 45mm, with shutters of sections
made of 19mm x 40mm with 6mm plain sheet glass of
approved Make with new neoprene gasket, shutters
to be provided with nylon encased S.S. rollers,
necesarry locks, and handles etc. The A1 section
should be, treated with powder coating of approved
colour/ shade. Complete in all respect.

b Same as item 3(a) above but for 3 tracks 115.00 [Link] 259.00 29,785.00
c Same as item 3(a) as above but openable type with [Link] 262.00 0.00
friction hinges of approved co.
d Louvered windows for toilet and pantry windows [Link] 858.00 0.00

Total Cost of Carpentry and Interior works 2,32,055.00

Sr. No Particulars Qty. Unit Price Amount (Rs.)

IV PAINTING WORKS

a Luster Paint on Walls

i Providing and applying desired paint luster finish to 3950.00 [Link] 17.00 67,150.00
walls, of approved shade.. The surface of wall to be
painted shall be prepared and applied with two coats
of primer, two coats of putty and touch up putty if
required to achieve smooth finish. The surface shall be
painted with three coats of luster paint of Dulux /
Asian / Berger / Royal / Nerolac

b Acrylic Emulsion Paint on Ceiling

i Same as item (a) but applying acrylic emulsion paint 1312.00 [Link] 14.00 18,368.00
on the ceiling

c Synthetic Enamel Paint (over existing MS grilles,

gates, shutters etc.)
i Same as item (a) above but applying synthetic enamel 510.00 [Link] 14.00 7,140.00
paint to MS grilles, collapsible gates, rolling shutters
etc.

d Apex Paint
 i The surface of wall or ceiling to be painted shall be 570.00 [Link] 11.00 6,270.00
prepared as per the manufacturers specification.
Cracks if any visible on the surface to be treated by
opening up the cracks, filling the same using polymer
based waterproofing compound. The surface shall be
applied with a priming coat of white cement or
approved primer. The primed surface shall be painted
with the desired paint with two or more coats as per
specifications of the manufacturer.

e Texture Paint
i Textured superfine paint shall be applied after [Link] 58.00 0.00
preparing the surface to get the antique finish. The
paint shall be applied using texture roller to give a
uniform roller texture finish with two coats different
colours of acrylic emulsion paint. The texture paint
used shall be of spectrum make.

Total Cost of Painting works 98,928.00

Sr. No Particulars Qty. Unit Price Amount (Rs.)

V ELECTRIFICATION AND ALLIED WORKS
1 All Carpet Area
a P/F Concealed Electrical Conducting + Cabling + Switch 1512.00 [Link] 250.00 3,78,000.00
boxes + Switch boards + Distribution Board along with
MCB's Etc. including Labour & ISI Mark Standard
Quality Material Ex. Cable-Finolex / Polycab,
Switchboards-Anchor Roma [Link] white etc. (Imp.
Note :- Cabling from Meter to Distribution Board &
Light Fittings are not included & are to be Purchased
by the client & labour charges for installations to be
paid to us separately )
b Cable for Meter room to Internal DB (May be it will 10.00 mtr 750.00 7,500.00
very as per site requirement this is for Budgetary)

Total Cost of Electrical works 3,85,500.00